Profit & Loss |
Date of Accounts |
2014-04-05 | 2015-04-05 | 2019-03-31 | 2020-03-31 | 2021-03-31 |
Currency |
| | | | |
Net Worth | 618 255 | 735 077 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 23 687 | 1 261 885 | 1 236 003 |
Current Assets | 1 786 082 | 2 953 835 | 10 897 742 | 9 353 812 | 8 973 138 |
Debtors | 796 437 | 1 111 090 | 2 768 362 | 6 496 923 | 4 829 410 |
Net Assets Liabilities | | | 2 457 473 | 2 275 480 | 2 979 346 |
Other Debtors | | | 289 926 | 529 452 | 1 437 292 |
Property Plant Equipment | | | 968 660 | 759 616 | 682 621 |
Total Inventories | | | 8 105 693 | 1 595 004 | 2 907 725 |
Cash Bank In Hand | 251 759 | 106 726 | | | |
Net Assets Liabilities Including Pension Asset Liability | 618 255 | 735 077 | | | |
Stocks Inventory | 737 886 | 1 736 019 | | | |
Tangible Fixed Assets | 1 045 193 | 1 032 918 | | | |
Trade Debtors | 796 437 | 1 111 090 | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 | 3 | | | |
Profit Loss Account Reserve | 618 252 | 735 074 | | | |
Shareholder Funds | 618 255 | 735 077 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 11 000 | 12 500 | 13 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 948 833 | 633 778 | 726 737 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 2 714 | 28 455 |
Administration Support Average Number Employees | | | 5 | 5 | 5 |
Administrative Expenses | 587 619 | | 4 381 782 | 4 305 596 | 4 426 189 |
Amounts Owed By Related Parties | | | 1 220 702 | 1 220 702 | 1 220 702 |
Amounts Owed To Related Parties | | | | 63 687 | 95 512 |
Amount Specific Bank Loan | | | 213 579 | 199 507 | 1 000 000 |
Applicable Tax Rate | | | 19 | 19 | 19 |
Average Number Employees During Period | | | 30 | 31 | 50 |
Balances With Banks | | | | 1 223 115 | 1 172 451 |
Bank Borrowings | 315 058 | 296 263 | 202 779 | 188 707 | 1 058 013 |
Bank Borrowings Overdrafts | 32 866 | 32 866 | -238 714 | | |
Bank Overdrafts | | | 238 714 | | |
Cash Cash Equivalents | | | 23 687 | 1 261 885 | 1 236 003 |
Cash Cash Equivalents Cash Flow Value | | | -215 027 | 1 261 885 | |
Cash On Hand | | | 13 233 | 28 317 | 53 098 |
Comprehensive Income Expense | | | 563 747 | 125 507 | 1 019 866 |
Cost Sales | 13 771 884 | | 34 434 004 | 33 972 204 | 20 015 642 |
Creditors | | | 419 008 | 379 192 | 1 151 932 |
Current Tax For Period | | | 177 005 | 9 732 | 242 521 |
Deferred Tax Asset Debtors | | | | | 637 |
Deferred Tax Assets | | | | | 638 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -15 610 | -25 262 | -2 614 |
Deferred Tax Liabilities | | | 27 239 | 1 977 | |
Depreciation Amortisation Expense | | | 179 892 | 131 638 | 102 502 |
Depreciation Expense Property Plant Equipment | | | 179 892 | 131 638 | 102 502 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -446 692 | -9 543 |
Disposals Property Plant Equipment | | | | -526 814 | -12 490 |
Dividend Per Share Interim | | | 100 000 | 102 500 | 105 333 |
Dividends Paid | | | -300 000 | -307 500 | -316 000 |
Dividends Paid Classified As Financing Activities | | | -300 000 | -307 500 | -316 000 |
Dividends Paid On Shares Interim | | | 300 000 | 307 500 | 316 000 |
Finance Lease Liabilities Present Value Total | | | 126 832 | 70 349 | 57 244 |
Finance Lease Payments Owing Minimum Gross | | | 343 061 | 210 834 | 151 163 |
Financial Liabilities | | | | 50 000 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 1 002 639 |
Further Item Creditors Component Total Creditors | | | 159 579 | 145 507 | 166 667 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -4 489 631 | 1 043 404 | 2 295 125 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 765 444 | 3 728 562 | -1 668 150 |
Gain Loss In Cash Flows From Change In Inventories | | | 4 700 599 | -6 510 689 | 1 312 721 |
Gain Loss On Disposals Property Plant Equipment | | | -96 180 | -78 187 | -613 |
Gain Loss On Financial Assets Liabilities Fair Value Through Profit Or Loss | | | -12 423 | 7 547 | |
Government Grant Income | | | | | 116 553 |
Gross Profit Loss | 1 288 786 | | 5 200 355 | 4 430 116 | 5 606 421 |
Income Taxes Paid Refund Classified As Operating Activities | | | 205 326 | 177 034 | -78 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -677 235 | 1 476 912 | -25 882 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 61 480 | | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | -4 190 | | |
Increase Decrease In Existing Provisions | | | | -25 262 | -2 614 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 131 637 | 102 502 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 9 657 | 10 724 | 29 830 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 1 204 | | 260 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 25 826 | 20 833 | 8 948 |
Interest Income On Bank Deposits | | | 1 176 | 875 | |
Interest Paid Classified As Financing Activities | | | -36 687 | -31 557 | -39 038 |
Interest Paid Classified As Operating Activities | | | 36 687 | 31 557 | 39 038 |
Interest Payable Similar Charges Finance Costs | | | 36 687 | 31 557 | 58 509 |
Interest Received Classified As Investing Activities | | | 4 262 | 923 | |
Interest Received Classified As Operating Activities | | | 4 262 | 923 | |
Key Management Personnel Compensation Short-term Employee Benefits | | | 440 454 | 453 634 | 436 211 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | 19 471 |
Net Cash Flows From Used In Financing Activities | | | -714 824 | -492 904 | 587 931 |
Net Cash Flows From Used In Investing Activities | | | 136 631 | 143 | -26 121 |
Net Cash Flows From Used In Operating Activities | | | -99 042 | 1 969 672 | -587 692 |
Net Cash Generated From Operations | | | 106 284 | 2 146 706 | -587 770 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 1 082 696 | 357 983 | 1 401 926 |
Net Current Assets Liabilities | -5 519 | 82 644 | 1 935 060 | 1 897 033 | 3 448 657 |
Number Shares Issued Fully Paid | | | 3 | 3 | 3 |
Other Creditors | | | 11 628 | 919 934 | 1 489 403 |
Other Departments Average Number Employees | | | 5 | 5 | 5 |
Other Employee Expense | | | 2 338 | 707 | 435 |
Other Finance Income | | | 3 086 | 48 | |
Other Interest Receivable Similar Income Finance Income | | | 4 262 | 923 | |
Other Operating Income Format1 | | | 474 | 16 091 | 138 050 |
Other Payables Accrued Expenses | | | 744 533 | 135 790 | 72 989 |
Other Remaining Operating Income | | | 474 | 16 091 | 21 497 |
Other Revenue | | | | | 6 000 |
Par Value Share | | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -358 312 | -133 670 | -59 670 |
Pension Costs Defined Contribution Plan | | | 55 684 | 61 535 | 48 330 |
Prepayments | | | | 63 431 | 166 650 |
Proceeds From Sales Property Plant Equipment | | | 135 900 | 1 935 | 2 334 |
Production Average Number Employees | | | 20 | 21 | 40 |
Profit Loss | | | 563 747 | 125 507 | 1 019 866 |
Profit Loss On Ordinary Activities Before Tax | 687 399 | | 786 622 | 109 977 | 1 259 773 |
Property Plant Equipment Gross Cost | | | 1 917 493 | 1 393 393 | 1 409 358 |
Provisions | | | 27 239 | 1 977 | -637 |
Provisions For Liabilities Balance Sheet Subtotal | | | 27 239 | 1 977 | |
Purchase Property Plant Equipment | | | -3 531 | -2 714 | -28 455 |
Repayments Borrowings Classified As Financing Activities | | | -19 825 | -20 177 | |
Revenue From Sale Goods | | | 39 634 359 | 38 402 320 | 25 616 063 |
Short-term Deposits Classified As Cash Equivalents | | | 10 454 | 10 453 | 10 454 |
Social Security Costs | | | 145 093 | 150 958 | 180 780 |
Staff Costs Employee Benefits Expense | | | 1 494 686 | 1 625 377 | 1 843 370 |
Taxation Social Security Payable | | | 199 912 | 1 168 223 | 382 755 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | -41 483 | |
Tax Expense Credit Applicable Tax Rate | | | 149 458 | 20 896 | 239 357 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -7 790 | 10 922 | 2 498 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 23 607 | 19 397 | 666 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -15 611 | -25 262 | -2 614 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 145 474 | -15 530 | 239 907 |
Total Assets Less Current Liabilities | 1 039 674 | 1 115 562 | 2 903 720 | 2 656 649 | 4 131 278 |
Total Borrowings | | | 419 008 | 329 192 | 1 151 932 |
Total Operating Lease Payments | | | 1 994 704 | 1 947 546 | 1 825 330 |
Trade Creditors Trade Payables | | | 7 411 443 | 5 042 479 | 2 994 328 |
Trade Debtors Trade Receivables | | | 1 257 734 | 4 683 338 | 2 004 129 |
Turnover Revenue | | | 39 634 359 | 38 402 320 | 25 622 063 |
Unpaid Contributions To Pension Schemes | | | 6 000 | 5 891 | |
Wages Salaries | 78 000 | | 1 291 571 | 1 412 177 | 1 613 825 |
Work In Progress | 737 886 | 1 736 019 | 8 105 693 | 1 595 004 | 2 907 725 |
Company Contributions To Money Purchase Plans Directors | | | 23 658 | 19 963 | 17 781 |
Director Remuneration | 78 000 | 223 658 | 416 796 | 433 670 | 418 430 |
Aggregate Dividends Paid In Financial Year | 310 931 | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | -128 532 | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 350 087 | 228 796 | | | |
Corporation Tax Due Within One Year | 106 140 | 46 577 | | | |
Creditors Due After One Year | 421 419 | 380 485 | | | |
Creditors Due Within One Year | 1 791 601 | 2 871 191 | | | |
Decrease Increase In Net Debt During Period | -245 696 | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 104 474 | 123 007 | | | |
Expenses Not Deductible For Tax Purposes | -31 340 | | | | |
Increase Decrease In Net Cash For Period | -117 164 | | | | |
Interest Payable Similar Charges | 13 768 | | | | |
Leased Assets Included In Tangible Fixed Assets | 124 873 | 131 498 | | | |
Net Debt Funds | 245 862 | 366 447 | | | |
Number Shares Allotted | | 3 | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 106 361 | 84 222 | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 43 336 | 59 822 | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | 106 361 | 84 222 | | | |
Operating Profit Loss | 701 167 | | | | |
Other Operating Leases Expiring Between Two Five Years | 240 025 | 132 576 | | | |
Other Operating Leases Expiring Within One Year | 110 062 | 96 220 | | | |
Other Taxation Social Security Within One Year | 214 326 | 351 530 | | | |
Pension Costs | 6 500 | | | | |
Profit Loss For Period | 581 259 | | | | |
Share Capital Allotted Called Up Paid | 3 | 3 | | | |
Staff Costs | 84 500 | | | | |
Standard Nominal Tax Rate | 20 | | | | |
Tangible Fixed Assets Additions | | 54 800 | | | |
Tangible Fixed Assets Cost Or Valuation | 1 431 831 | 1 606 467 | | | |
Tangible Fixed Assets Depreciation | 386 638 | 573 549 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 19 473 | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Revaluations | | -61 281 | | | |
Tangible Fixed Assets Disposals | | 2 495 | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | -93 326 | | | |
Taxation Expense Credit | -35 460 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 137 480 | | | | |
Tax On Profit Or Loss On Ordinary Activities | 106 140 | | | | |
Total Dividend Payment | 310 931 | | | | |
Trade Creditors Within One Year | 1 394 933 | 2 380 396 | | | |
Turnover Gross Operating Revenue | 15 060 670 | 19 553 471 | | | |
U K Current Corporation Tax | 106 140 | | | | |
U K Current Corporation Tax On Income For Period | 106 140 | | | | |